Flat PL1 1 bed 1 bath

North Road West, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-4,259

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£13,505

↗ 19%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,272	£4,336	£4,444	£4,556	£4,692	£22,300
Total Expenses	£5,204	£5,257	£5,311	£5,366	£5,422	£26,560
Profit Before Tax	£-932	£-921	£-866	£-810	£-730	£-4,259
Profit After Tax	£-932	£-921	£-866	£-810	£-730	£-4,259
Change In Property Value	£1,400	£1,428	£2,913	£3,787	£3,976	£13,505
Net Return	£468	£507	£2,047	£2,977	£3,247	£9,245
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	2%	2%	9%	14%	15%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change